[NAMFATT] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4252.15%
YoY- -31.61%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 246,318 135,538 140,329 177,227 266,612 347,464 207,885 11.93%
PBT 4,720 13,950 15,199 12,260 -18,467 27,042 14,803 -53.23%
Tax -465 -4,664 -4,014 -3,724 7,777 -9,913 -6,098 -81.93%
NP 4,255 9,286 11,185 8,536 -10,690 17,129 8,705 -37.86%
-
NP to SH 4,304 8,531 10,671 8,095 186 9,602 5,646 -16.50%
-
Tax Rate 9.85% 33.43% 26.41% 30.38% - 36.66% 41.19% -
Total Cost 242,063 126,252 129,144 168,691 277,302 330,335 199,180 13.84%
-
Net Worth 741,020 994,047 981,583 965,458 923,333 441,471 446,245 40.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 741,020 994,047 981,583 965,458 923,333 441,471 446,245 40.09%
NOSH 370,510 370,913 371,811 371,330 461,666 220,735 223,122 40.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.73% 6.85% 7.97% 4.82% -4.01% 4.93% 4.19% -
ROE 0.58% 0.86% 1.09% 0.84% 0.02% 2.18% 1.27% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.48 36.54 37.74 47.73 57.75 157.41 93.17 -20.10%
EPS 1.15 2.30 2.87 2.18 0.05 2.58 1.52 -16.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.68 2.64 2.60 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 371,330
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.28 36.47 37.76 47.69 71.74 93.49 55.94 11.93%
EPS 1.16 2.30 2.87 2.18 0.05 2.58 1.52 -16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9939 2.6747 2.6412 2.5978 2.4844 1.1879 1.2007 40.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.38 0.38 0.41 0.37 0.43 0.40 -
P/RPS 0.66 1.04 1.01 0.86 0.64 0.27 0.43 32.95%
P/EPS 37.88 16.52 13.24 18.81 918.37 9.89 15.81 78.76%
EY 2.64 6.05 7.55 5.32 0.11 10.12 6.33 -44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.14 0.14 0.16 0.19 0.22 0.20 6.54%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 23/11/06 07/09/06 13/06/06 28/02/06 24/11/05 12/08/05 -
Price 0.61 0.46 0.38 0.36 0.38 0.39 0.38 -
P/RPS 0.92 1.26 1.01 0.75 0.66 0.25 0.41 71.14%
P/EPS 52.51 20.00 13.24 16.51 943.19 8.97 15.02 129.82%
EY 1.90 5.00 7.55 6.06 0.11 11.15 6.66 -56.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.17 0.14 0.14 0.19 0.20 0.19 38.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment